Financhill
Buy
73

MET Quote, Financials, Valuation and Earnings

Last price:
$80.46
Seasonality move :
3.01%
Day range:
$79.11 - $80.56
52-week range:
$65.21 - $89.05
Dividend yield:
2.74%
P/E ratio:
13.09x
P/S ratio:
0.78x
P/B ratio:
1.96x
Volume:
2.5M
Avg. volume:
4M
1-year change:
10.02%
Market cap:
$54B
Revenue:
$69.9B
EPS (TTM):
$6.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $66.8B $63.3B $67.8B $66.4B $69.9B
Revenue Growth (YoY) -2.84% -5.15% 7.1% -2.09% 5.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $5.8B $5.9B $6.2B $6B
Other Inc / (Exp) $495M $545M $520M $297M $356M
Operating Expenses $6.6B $6.4B $6.5B $6.8B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $913M $920M $938M $1B $1B
EBT. Incl. Unusual Items $6.9B $8.5B $6.4B $2.2B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.6B $1.1B $560M $1.2B
Net Income to Company $5.4B $6.9B $5.3B $1.6B $4.4B
 
Minority Interest in Earnings -$11M -$21M -$18M -$24M -$18M
Net Income to Common Excl Extra Items $5.4B $6.9B $5.3B $1.6B $4.4B
 
Basic EPS (Cont. Ops) $5.72 $7.71 $6.35 $1.82 $5.98
Diluted EPS (Cont. Ops) $5.68 $7.65 $6.30 $1.81 $5.94
Weighted Average Basic Share $907.8M $862.7M $803.2M $757.7M $706.4M
Weighted Average Diluted Share $913.2M $869.4M $808.9M $762.3M $711.1M
 
EBITDA -- -- -- -- --
EBIT $7.8B $9.4B $7.3B $3.2B $6.7B
 
Revenue (Reported) $66.8B $63.3B $67.8B $66.4B $69.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.8B $9.4B $7.3B $3.2B $6.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.2B $14.2B $15.5B $15.9B $18.3B
Revenue Growth (YoY) -20.69% 0.11% 8.49% 2.89% 14.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.5B $1.5B $1.6B
Other Inc / (Exp) $116M $110M $77M $97M $76M
Operating Expenses $1.6B $1.6B $1.6B $1.7B $1.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $228M $225M $255M $264M $258M
EBT. Incl. Unusual Items $291M $1.9B $257M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$72M $296M $172M $170M $404M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5M -$5M -$5M -$8M -$5M
Net Income to Common Excl Extra Items $358M $1.6B $80M $867M $945M
 
Basic EPS (Cont. Ops) $0.33 $1.91 $0.02 $1.11 $1.29
Diluted EPS (Cont. Ops) $0.33 $1.89 $0.02 $1.10 $1.28
Weighted Average Basic Share $885.4M $823.8M $775.4M $723.2M $682.3M
Weighted Average Diluted Share $892.1M $830.5M $781.2M $728.4M $687M
 
EBITDA -- -- -- -- --
EBIT $519M $2.2B $512M $1.3B $1.6B
 
Revenue (Reported) $14.2B $14.2B $15.5B $15.9B $18.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $519M $2.2B $512M $1.3B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $63B $64.5B $69B $67B $72.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B -- $5.9B $6.2B $6B
Other Inc / (Exp) $172M $1.1B $487M $317M $335M
Operating Expenses $6.5B $7.8B $6.5B $6.9B $6.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $919M $689M $968M $1.1B $1B
EBT. Incl. Unusual Items $1.6B $10.2B $4.7B $3B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $195M $2B $938M $558M $1.4B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$13M -$21M -$18M -$27M -$15M
Net Income to Common Excl Extra Items $1.4B $8.1B $3.7B $2.4B $4.5B
 
Basic EPS (Cont. Ops) $1.24 $9.00 $4.18 $2.92 $6.17
Diluted EPS (Cont. Ops) $1.23 $8.96 $4.13 $2.91 $6.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $2.5B $10.9B $5.7B $4B $7B
 
Revenue (Reported) $63B $64.5B $69B $67B $72.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.5B $10.9B $5.7B $4B $7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.2B $14.2B $15.5B $15.9B $18.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.5B $1.5B $1.6B
Other Inc / (Exp) $116M $110M $77M $97M $76M
Operating Expenses $1.6B $1.6B $1.6B $1.7B $1.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $228M $225M $255M $264M $258M
EBT. Incl. Unusual Items $291M $1.9B $257M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$72M $296M $172M $170M $404M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$5M -$5M -$5M -$8M -$5M
Net Income to Common Excl Extra Items $358M $1.6B $80M $867M $945M
 
Basic EPS (Cont. Ops) $0.33 $1.91 $0.02 $1.11 $1.29
Diluted EPS (Cont. Ops) $0.33 $1.89 $0.02 $1.10 $1.28
Weighted Average Basic Share $885.4M $823.8M $775.4M $723.2M $682.3M
Weighted Average Diluted Share $892.1M $830.5M $781.2M $728.4M $687M
 
EBITDA -- -- -- -- --
EBIT $519M $2.2B $512M $1.3B $1.6B
 
Revenue (Reported) $14.2B $14.2B $15.5B $15.9B $18.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $519M $2.2B $512M $1.3B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.8B $20B $20.2B $20.6B $20.1B
Short Term Investments $358.7B $347.5B $281.7B $287.5B $80.5B
Accounts Receivable, Net $17.9B $17.1B $17.4B $29B $29.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $396.4B $384.8B $319.3B $347B $139.6B
 
Property Plant And Equipment -- -- -- $2B $1.9B
Long-Term Investments $382.6B $375.5B $307.5B $315.2B $314.7B
Goodwill $10.1B $9.5B $9.3B $9.2B $8.9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $795.1B $759.7B $663.1B $687.6B $677.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $293M $241M $76M $119M $465M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.5B $562M $505M $850M
 
Long-Term Debt $17.8B $17.1B $17.7B $18.7B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $720.3B $692B $632.9B $657.3B $649.8B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $18.1B $10.9B -$22.6B -$19.2B -$21.2B
Common Equity $74.6B $67.5B $29.9B $30B $27.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259M $267M $244M $238M $258M
Total Equity $74.8B $67.7B $30.1B $30.3B $27.7B
 
Total Liabilities and Equity $795.1B $759.7B $663.1B $687.6B $677.5B
Cash and Short Terms $378.5B $367.5B $301.9B $308.1B $100.6B
Total Debt $18.1B $17.4B $17.9B $18.8B $18.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $19.6B $23.5B $18.5B $19.8B $21.3B
Short Term Investments $337.7B $323.2B $288B $283.3B $87.8B
Accounts Receivable, Net $18.7B $17.9B $18.7B $30B $31.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $376.3B $364.7B $325.2B $333.1B $150B
 
Property Plant And Equipment -- -- -- -- $1.8B
Long-Term Investments $362.7B $350.2B $314.2B $308.7B $324.3B
Goodwill $9.9B $9.5B $9.4B $9B $9B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $769.8B $724.3B $674.3B $677.6B $688.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $302M $323M $168M $127M $381M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $864M $773M $1.1B $494M $737M
 
Long-Term Debt $17.7B $17B $17.8B $19.1B $18.8B
Capital Leases -- -- -- -- --
Total Liabilities $703.7B $670B $641.8B $648.8B $660.6B
 
Common Stock $12M $12M $12M $12M $12M
Other Common Equity Adj $10.4B -$1.9B -$19.1B -$19.8B -$20.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $273M $272M $229M $261M $262M
Total Equity $66.1B $54.2B $32.4B $28.8B $27.8B
 
Total Liabilities and Equity $769.8B $724.3B $674.3B $677.6B $688.3B
Cash and Short Terms $357.4B $346.7B $306.5B $303.1B $109.1B
Total Debt $18B $17.3B $17.9B $19.3B $19.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4B $6.9B $5.3B $1.6B $4.4B
Depreciation & Amoritzation $619M $694M $673M $718M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $842M $362M $299M -$2B $460M
Change in Inventories -- -- -- -- --
Cash From Operations $11.6B $12.3B $13B $13.7B $14.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.1B $820M -$709M -$755M -$358M
Cash From Investing -$18.6B -$11.2B -$2.6B -$10.2B -$11.5B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $1.1B $29M $1B $2.7B $1.9B
Long-Term Debt Repaid -$99M -$582M -$85M -$1.9B -$2.7B
Repurchase of Common Stock -$2.2B -$4.8B -$3.3B -$3.1B -$3.2B
Other Financing Activities $8.2B $4.2B $5B $4.4B $2.9B
Cash From Financing $10.7B -$1.1B -$9.9B -$2.9B -$3.1B
 
Beginning Cash (CF) $16.6B $20.6B $20.1B $20.2B $20.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $34M $476M $535M -$26M
Ending Cash (CF) $19.8B $20.1B $20.2B $20.6B $20.1B
 
Levered Free Cash Flow $11.6B $12.3B $13B $13.7B $14.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2B $2B $2.3B $4.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$508M -$100M -$141M $107M $23M
Cash From Investing -$1.1B -$426M -$1.5B -$2.6B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$476M -$460M -$455M -$444M -$440M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1B $800M $1.2B
Long-Term Debt Repaid -$15M -$10M -$1B -$425M -$810M
Repurchase of Common Stock -$999M -$940M -$780M -$1.2B -$1.4B
Other Financing Activities $2.4B $4.6B $18M $930M $1.5B
Cash From Financing -$564M $1.9B -$2.3B -$261M $220M
 
Beginning Cash (CF) $20.6B $20.1B $20.2B $20.6B $20.1B
Foreign Exchange Rate Adjustment -$192M -$84M $34M -$239M $98M
Additions / Reductions -$122M $3.5B -$1.8B -$560M $1.2B
Ending Cash (CF) $20.2B $23.5B $18.5B $19.8B $21.3B
 
Levered Free Cash Flow $1.5B $2B $2B $2.3B $4.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.3B $12.9B $13B $14B $16.5B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$3.2B $1.2B -$750M -$507M -$442M
Cash From Investing -$11.3B -$10.6B -$3.7B -$11.4B -$12.2B
 
Dividends Paid (Ex Special Dividend) -$1.9B -$1.8B -$1.8B -$1.8B -$1.7B
Special Dividend Paid
Long-Term Debt Issued -- $29M $2B $2.5B $2.2B
Long-Term Debt Repaid -$108M -$577M -$1.1B -$1.3B -$3.1B
Repurchase of Common Stock -$2.7B -$4.7B -$3.2B -$3.5B -$3.4B
Other Financing Activities $6.3B $6.4B $375M $5.3B $3.4B
Cash From Financing -$4B $1.3B -$14.1B -$906M -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4B $3.6B -$4.8B $1.7B $1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.3B $12.9B $13B $14B $16.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2B $2B $2.3B $4.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$508M -$100M -$141M $107M $23M
Cash From Investing -$1.1B -$426M -$1.5B -$2.6B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$476M -$460M -$455M -$444M -$440M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1B $800M $1.2B
Long-Term Debt Repaid -$15M -$10M -$1B -$425M -$810M
Repurchase of Common Stock -$999M -$940M -$780M -$1.2B -$1.4B
Other Financing Activities $2.4B $4.6B $18M $930M $1.5B
Cash From Financing -$564M $1.9B -$2.3B -$261M $220M
 
Beginning Cash (CF) $20.6B $20.1B $20.2B $20.6B $20.1B
Foreign Exchange Rate Adjustment -$192M -$84M $34M -$239M $98M
Additions / Reductions -$122M $3.5B -$1.8B -$560M $1.2B
Ending Cash (CF) $20.2B $23.5B $18.5B $19.8B $21.3B
 
Levered Free Cash Flow $1.5B $2B $2B $2.3B $4.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock